Attached files
file | filename |
---|---|
8-K - FORM 8-K - DIODES INC /DEL/ | d79633e8vk.htm |
EX-99.2 - EX-99.2 - DIODES INC /DEL/ | d79633exv99w2.htm |
EX-99.3 - EX-99.3 - DIODES INC /DEL/ | d79633exv99w3.htm |
EX-10.1 - EX-10.1 - DIODES INC /DEL/ | d79633exv10w1.htm |
Exhibit 99.1
Diodes Incorporated Reports Fiscal 2010 and Fourth Quarter
Financial Results
Financial Results
Achieves Record Net Income, Gross Margin and Revenue for Year and Quarter
Dallas, Texas February 9, 2011 Diodes Incorporated (Nasdaq: DIOD), a leading global
manufacturer and supplier of high-quality application specific standard products within the broad
discrete, logic and analog semiconductor markets, today reported its financial results for the
fiscal year and fourth quarter ended December 31, 2010.
Year 2010 Highlights
| Revenue increased to a record $612.9 million, an increase of 41.1 percent over the $434.4
million in 2009; |
|
| Gross profit increased $103.7 million to a record $224.9 million, an increase of 85.6
percent compared to 2009; |
|
| Gross margin increased 880 basis points to 36.7 percent; |
|
| GAAP net income was a record $76.7 million, or $1.68 per diluted share, up from 2009 GAAP
net income of $7.5 million, or $0.17 per diluted share; |
|
| Non-GAAP adjusted net income was a record $82.9 million, or $1.82 per diluted share, up
from 2009 adjusted net income of $24.1 million, or $0.55 per diluted share; |
|
| Excluding $8.5 million of share-based compensation expense, both GAAP and non-GAAP adjusted
net income would have increased by $0.19 per diluted share; and |
|
| Achieved $118.0 million cash flow from operations, $28.9 million net cash flow and $29.2
million free cash flow. |
Fourth Quarter Highlights
| Achieved seventh consecutive quarter of sequential revenue growth; |
|
| Revenue was $163.8 million, an increase of 25.7 percent over the $130.3 million in the
fourth quarter of 2009, and an increase of 0.4 percent over $163.1 million in the third
quarter of 2010; |
|
| Gross profit was $62.6 million, an increase of 49.8 percent over the $41.8 million in the
fourth quarter of 2009, and an increase of 2.6 percent over the $61.0 million in the third
quarter 2010; |
|
| Gross margin was 38.3 percent, a 620 basis point increase over the 32.1 percent in the
fourth quarter 2009, and a 90 basis point increase over the 37.4 percent in the third quarter
2010; |
|
| Income before income taxes and non-controlling interest was $31.1 million, an increase of
172.8 percent over the $11.4 million in the fourth quarter 2009, and an increase of 13.5
percent over the $27.4 million in the third quarter of 2010; |
|
| GAAP net income was $24.0 million, or $0.52 per diluted share, compared to fourth quarter
of 2009 GAAP net income of $14.2 million, or $0.32 per diluted share, and third quarter of
2010 GAAP net income of $21.2 million, or $0.46 per diluted share; |
|
| Non-GAAP adjusted net income was $25.3 million, or $0.55 per diluted share, compared to
fourth quarter 2009 adjusted net income of $16.3 million, or $0.36 per diluted share, and
third quarter of 2010 adjusted net income of $23.2 million, or $0.51 per diluted share; |
|
| Excluding $2.1 million of share-based compensation expense, both GAAP and non-GAAP adjusted
net income would have increased by $0.05 per diluted share; and |
| Achieved $28.0 million cash flow from operations, $7.1 million net cash flow and $5.5 million free cash flow. |
Commenting on the results, Dr. Keh-Shew Lu, President and Chief Executive Officer of Diodes
Incorporated, stated, I am pleased to once again report another solid quarter and year of
profitable growth for Diodes. Our fourth quarter represents our seventh consecutive quarter of
sequential revenue growth driven by the continued ramp-up of prior design wins and customer
acceptance of our new product portfolio. We also generated record gross margin primarily due to the
benefits of an improved product mix, our aggressive cost reductions, as well as efficiencies at our
manufacturing facilities. While our model rate for gross margin continues to be in the 35 percent
range, we always strive to improve our margin in support of our profitable growth strategy.
For the year, revenue increased over 40 percent and was further highlighted by the achievement of
our 20th consecutive year of profitability. We continue to set new financial records,
which highlight our successful execution on new product initiatives and design win traction
combined with our exceptional operational and manufacturing performance. These accomplishments
reflect the success of our profitable growth model, and we remain committed to achieving growth
rates that exceed our addressable markets. This approach has consistently produced favorable
results for Diodes and our shareholders, and we plan to continue to execute on this proven
strategy.
Business Outlook
Dr. Lu concluded, Our achievements in 2010 have generated strong momentum as we enter 2011. Our
future growth will continue to be driven by consistent design win traction, new product initiatives
and additional opportunities to capitalize on Zetex cross-selling synergies. Although typically a
seasonally slower period, our current environment appears to be exhibiting stronger seasonal demand
than in previous first quarters. We are increasing assembly/test equipment capacity in first
quarter, but our manufacturing output is being affected by reduced equipment utilization caused by
China labor shortages and fewer working days and the Chinese New Year in February. As such, we
expect revenue for the first quarter of 2011 to be flat to down five percentage points compared to
fourth quarter 2010. In addition to the impact on revenue, equipment utilization is also affecting
our gross margin which we expect to be 36.5 percent, plus or minus one percentage point. Operating
expenses are expected to be comparable to the fourth quarter level on a percent of revenue basis.
We expect our income tax rate to range between 17 and 23 percent. Shares used to calculate GAAP EPS
for the first quarter are anticipated to be approximately 46.3 million.
Fiscal 2010
For the fiscal year 2010, revenue increased to a record $612.9 million, an increase of 41.1 percent
over $434.4 million in 2009. Gross profit increased $103.7 million to $224.9 million, or 36.7
percent of revenue, compared to $121.2 million, or 27.9 percent of revenue, in the prior year. GAAP
net income was $76.7 million, or $1.68 per diluted share, compared to $7.5 million, or $0.17 per
diluted share, in 2009.
Non-GAAP adjusted net income for 2010 was $82.9 million, or $1.82 per diluted share, which
excluded, net of tax, $5.0 million of non-cash interest expense related to the amortization of debt
discount on the Convertible Senior Notes, $3.2 million of non-cash acquisition related intangible
asset amortization costs and a $1.2 million gain on the sale of assets, compared to adjusted net
income of $24.1 million, or $0.55 per diluted share, in the prior year. The following is a summary
reconciliation of GAAP net income to non-GAAP adjusted net income and per share data, net of tax
(in thousands, except per share data):
Twelve Months Ended | ||||
December 31, 2010 | ||||
GAAP net income |
$ | 76,733 | ||
GAAP diluted earnings per share |
$ | 1.68 | ||
Adjustments to reconcile net income
to adjusted net income: |
||||
Amortization of debt discount |
4,976 | |||
Amortization of acquisition related intangible assets |
3,186 | |||
Gain on sale of assets |
(1,176 | ) | ||
Other |
(825 | ) | ||
Non-GAAP adjusted net income |
$ | 82,894 | ||
Non-GAAP adjusted diluted earnings per share |
$ | 1.82 | ||
See tables below for further details of the reconciliation.
Included in fiscal 2010 GAAP and non-GAAP adjusted net income was approximately $8.5 million, net
of tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP
adjusted diluted EPS would have increased by an additional $0.19 per diluted share.
EBITDA, which represents earnings before net interest expense, income tax provision, depreciation
and amortization, for fiscal 2010 was $156.4 million, compared to $66.9 million for fiscal 2009.
For a reconciliation of GAAP net income to EBITDA, see table below.
For the year ended December 31, 2010, net cash provided by operating activities was $118.0 million;
net cash provided by investing activities was $209.6 million; net cash used by financing activities
was ($295.3) million; and free cash flow was $29.2 million.
Fourth Quarter 2010
Revenue for the fourth quarter of 2010 was $163.8 million, an increase of 25.7 percent over the
$130.3 million in the same period last year and an increase of approximately 0.4 percent over the
$163.1 million in the third quarter of 2010.
Gross profit for the fourth quarter of 2010 was $62.6 million, or 38.3 percent of revenue, compared
to $41.8 million, or 32.1 percent, in the fourth quarter of 2009 and $61.0 million, or 37.4 percent
of revenue, in the third quarter of 2010.
Fourth quarter of 2010 GAAP net income was $24.0 million, or $0.52 per diluted share, compared to
GAAP net income of $14.2 million, or $0.32 per diluted share, in the fourth quarter of 2009 and
GAAP net income of $21.2 million, or $0.46 per diluted share, in the third quarter of 2010.
Non-GAAP adjusted net income was $25.3 million, or $0.55 per diluted share, which excluded, net of
tax, $1.5 million of non-cash interest expense related to the amortization of debt discount on the
Convertible Senior Notes, $0.9 million of income from forgiveness of debt and $0.8 million of
non-cash acquisition related intangible asset amortization costs, compared to adjusted net income
of $16.3 million, or $0.36 per diluted share, in the fourth quarter of 2009 and adjusted net income
of $23.2 million, or $0.51 per diluted share, in the third quarter of 2010. The following is a
summary reconciliation of GAAP net income to non-GAAP adjusted net income and per share data, net
of tax (in thousands, except per share data):
Three Months Ended | ||||
December 31, 2010 | ||||
GAAP net income |
$ | 23,967 | ||
GAAP diluted earnings per share |
$ | 0.52 | ||
Adjustments to reconcile net income
to adjusted net income: |
||||
Amortization of debt discount |
1,478 | |||
Forgiveness of debt |
(915 | ) | ||
Amortization of acquisition related intangible assets |
807 | |||
Non-GAAP adjusted net income |
$ | 25,337 | ||
Non-GAAP adjusted diluted earnings per share |
$ | 0.55 | ||
See tables below for further details of the reconciliation.
Included in fourth quarter 2010 GAAP and non-GAAP adjusted net income was approximately $2.1
million, net of tax, non-cash share-based compensation expense. Excluding this expense, both GAAP
and non-GAAP adjusted diluted EPS would have increased by an additional $0.05 per diluted share.
EBITDA, which represents earnings before net interest expense, income tax provision, depreciation
and amortization, for the fourth quarter of 2010 was $46.3 million, compared to $25.3 million for
the fourth quarter of 2009 and $42.3 million for the third quarter of 2010. For a reconciliation
of GAAP net income to EBITDA, see table below.
As of December 31, 2010, Diodes had approximately $271 million in cash and short-term investments.
In the fourth quarter, the Companys Convertible Senior Notes, which are redeemable in October
2011, were categorized on the balance sheet as a current liability and amount to approximately $128
million.
Conference Call
Diodes will host a conference call on Wednesday, February 9, 2011 at 4:00 p.m. Central Time
(5:00 p.m. Eastern Time) to discuss its fiscal 2010 and fourth quarter financial results. Investors
and analysts may join the conference call by dialing 1-866-783-2145 and providing the confirmation
code 56623296. International callers may join the teleconference by dialing 1-857-350-1604. A
telephone replay of the call will be made available approximately two hours after the call and will
remain available until February 14, 2010 at midnight Central Time. The replay number is
1-888-286-8010 with a pass code of 66811489. International callers should dial 1-617-801-6888 and
enter the same pass code at the prompt. Additionally, this conference call will be broadcast live
over the Internet and can be accessed by all interested parties on the Investors section of Diodes
website at http://www.diodes.com. To listen to the live call, please go to the Investors section of
Diodes website and click on the conference call link at least fifteen minutes prior to the start
of the call to register, download and install any necessary audio software. For those unable to
participate during the live broadcast, a replay will be available shortly after the call on Diodes
website for approximately 60 days.
About Diodes Incorporated
Diodes Incorporated (Nasdaq: DIOD), a Standard and Poors SmallCap 600 and Russell 3000 Index
company, is a leading global manufacturer and supplier of high-quality application specific
standard products within the broad discrete, logic, and analog semiconductor markets. Diodes serves
the consumer electronics, computing, communications, industrial, and automotive markets. Diodes
products include diodes, rectifiers, transistors, MOSFETs, protection devices, functional specific
arrays, single gate logic, amplifiers and comparators, Hall-effect and temperature sensors; power
management devices, including LED drivers, DC-DC switching and linear voltage regulators, and
voltage references along with special
function devices, such as USB power switches, load switches, voltage supervisors, and motor
controllers. The Companys corporate headquarters, logistics center, and Americas sales office are
located in Dallas, Texas. Design, marketing, and engineering centers are located in Dallas; San
Jose, California; Taipei, Taiwan; Manchester, England; and Neuhaus, Germany. The Companys wafer
fabrication facilities are located in Kansas City, Missouri and Manchester, with two manufacturing
facilities located in Shanghai, China, another in Neuhaus, and a joint venture facility located in
Chengdu, China. Additional engineering, sales, warehouse, and logistics offices are located in
Taipei; Hong Kong; Manchester; and Munich, Germany; with support offices located throughout the
world. For further information, including SEC filings, visit the Companys website at
http://www.diodes.com.
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: Any statements
set forth above that are not historical facts are forward-looking statements that involve risks and
uncertainties that could cause actual results to differ materially from those in the
forward-looking statements. Such statements include statements regarding our expectation that:
while our model rate for gross margin continues to be in the 35 percent range, we always strive to
improve our margin in support of our profitable growth strategy; we continue to set new financial
records, which highlight our successful execution on new product initiatives and design win
traction combined with our exceptional operational and manufacturing performance; we remain
committed to achieving growth rates that exceed our addressable markets; this approach has
consistently produced favorable results for Diodes and our shareholders, and we plan to continue to
execute on this proven strategy; our achievements in 2010 have generated strong momentum as we
enter 2011; our future growth will continue to be driven by consistent design win traction, new
product initiatives and additional opportunities to capitalize on Zetex cross-selling synergies;
although typically a seasonally slower period, our current environment appears to be exhibiting
stronger seasonal demand than in previous first quarters; we are increasing assembly/test equipment
capacity in first quarter, but our manufacturing output is being affected by reduced equipment
utilization caused by China labor shortages and fewer working days and the Chinese New Year in
February; we expect revenue for the first quarter of 2011 to be flat to down five percentage points
compared to fourth quarter 2010; equipment utilization is also affecting our gross margin which we
expect to be 36.5 percent, plus or minus one percentage point; operating expenses are expected to
be comparable to the fourth quarter level on a percent of revenue basis; we expect our income tax
rate to range between 17 and 23 percent; and shares used to calculate GAAP EPS for the first
quarter are anticipated to be approximately 46.3 million. Potential risks and uncertainties
include, but are not limited to, such factors as: we may not be able to maintain our current growth
strategy or continue to maintain our current performance, costs and loadings in our manufacturing
facilities; risks of domestic and foreign operations, including excessive operation costs, labor
shortages and our joint venture prospects; unfavorable currency exchange rates;
our future guidance may be incorrect; the global economic weakness may be more severe or last
longer than we currently anticipated; and other information detailed from time to time in the
Companys filings with the United States Securities and Exchange Commission.
Recent news releases, annual reports and SEC filings are available at the Companys website:
http://www.diodes.com. Written requests may be sent directly to the Company, or they may be
e-mailed to: diodes-fin@diodes.com.
# # #
Company Contact:
|
Investor Relations Contact: | |
Diodes Incorporated
|
Shelton Group | |
Laura Mehrl
|
Leanne Sievers | |
Director of Investor Relations
|
EVP, Investor Relations | |
P: 972-385-4492
|
P: 949-224-3874 | |
E: laura_mehrl@diodes.com
|
E: lsievers@sheltongroup.com |
DIODES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share data)
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share data)
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
NET SALES |
$ | 163,767 | $ | 130,287 | $ | 612,886 | $ | 434,357 | ||||||||
COST OF GOODS SOLD |
101,124 | 88,518 | 388,017 | 313,150 | ||||||||||||
Gross profit |
62,643 | 41,769 | 224,869 | 121,207 | ||||||||||||
OPERATING EXPENSES |
||||||||||||||||
Selling, general and administrative |
23,105 | 20,021 | 88,784 | 70,396 | ||||||||||||
Research and development |
6,180 | 6,813 | 26,584 | 23,757 | ||||||||||||
Amortization of acquisition related intangible assets |
1,121 | 1,185 | 4,425 | 4,665 | ||||||||||||
Impairment of long-lived assets |
| | 144 | | ||||||||||||
Restructuring |
| | | (440 | ) | |||||||||||
Total operating expenses |
30,406 | 28,019 | 119,937 | 98,378 | ||||||||||||
Income from operations |
32,237 | 13,750 | 104,932 | 22,829 | ||||||||||||
OTHER INCOME (EXPENSES) |
||||||||||||||||
Interest income |
255 | 964 | 2,842 | 4,871 | ||||||||||||
Interest expense |
(913 | ) | (1,762 | ) | (5,229 | ) | (7,471 | ) | ||||||||
Amortization of debt discount |
(1,943 | ) | (1,831 | ) | (7,656 | ) | (8,302 | ) | ||||||||
Other |
1,465 | 297 | 3,214 | (777 | ) | |||||||||||
Total other income (expenses) |
(1,136 | ) | (2,332 | ) | (6,829 | ) | (11,679 | ) | ||||||||
Income before income taxes and noncontrolling interest |
31,101 | 11,418 | 98,103 | 11,150 | ||||||||||||
INCOME TAX PROVISION (BENEFIT) |
6,134 | (3,622 | ) | 17,839 | 1,302 | |||||||||||
NET INCOME |
24,967 | 15,040 | 80,264 | 9,848 | ||||||||||||
Less: NET INCOME attributable to noncontrolling interest |
(1,000 | ) | (828 | ) | (3,531 | ) | (2,335 | ) | ||||||||
NET INCOME attributable to common stockholders |
$ | 23,967 | $ | 14,212 | $ | 76,733 | $ | 7,513 | ||||||||
EARNINGS PER SHARE attributable to common stockholders |
||||||||||||||||
Basic |
$ | 0.54 | $ | 0.33 | $ | 1.74 | $ | 0.18 | ||||||||
Diluted |
$ | 0.52 | $ | 0.32 | $ | 1.68 | $ | 0.17 | ||||||||
Number of shares used in computation |
||||||||||||||||
Basic |
44,485 | 43,652 | 44,146 | 42,237 | ||||||||||||
Diluted |
45,867 | 45,053 | 45,546 | 43,449 | ||||||||||||
Note: Throughout this release, we refer to net income attributable to common stockholders as net
income.
DIODES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME
(in thousands, except per share data)
(unaudited)
CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME
(in thousands, except per share data)
(unaudited)
For the fiscal year ended December 31, 2010:
Other | ||||||||||||||||
Operating | Income | Income Tax | ||||||||||||||
Expenses | (Expense) | Provision | Net Income | |||||||||||||
GAAP |
$ | 76,733 | ||||||||||||||
Earnings per share (GAAP) |
||||||||||||||||
Diluted |
$ | 1.68 | ||||||||||||||
Adjustments to reconcile net income
to adjusted net income: |
||||||||||||||||
Amortization of acquisition related intangible assets |
4,425 | (1,239 | ) | 3,186 | ||||||||||||
Gain on sale of assets |
(1,837 | ) | 661 | (1,176 | ) | |||||||||||
Impairment of long-lived assets |
144 | (55 | ) | 89 | ||||||||||||
Amortization of debt discount |
7,655 | (2,679 | ) | 4,976 | ||||||||||||
Forgiveness of debt |
(1,076 | ) | 161 | (915 | ) | |||||||||||
Adjusted (Non-GAAP) |
$ | 82,894 | ||||||||||||||
Diluted shares used in computing
earnings per share |
45,546 | |||||||||||||||
Adjusted earnings per share (Non-GAAP) |
||||||||||||||||
Diluted |
$ | 1.82 | ||||||||||||||
Note: Included in GAAP and non-GAAP adjusted net income was approximately $8.5 million, net of
tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP
adjusted diluted earnings per share (EPS) would have increased by an additional $0.19 per share.
DIODES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME Cont.
(in thousands, except per share data)
(unaudited)
CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME Cont.
(in thousands, except per share data)
(unaudited)
For the fiscal year ended December 31, 2009:
Other | ||||||||||||||||
Operating | Income | Income Tax | ||||||||||||||
Expenses | (Expense) | Provision | Net Income | |||||||||||||
GAAP |
$ | 7,513 | ||||||||||||||
Earnings per share (GAAP) |
||||||||||||||||
Diluted |
$ | 0.17 | ||||||||||||||
Adjustments to reconcile net income
to adjusted net income: |
||||||||||||||||
Amortization of acquisition related intangible assets |
4,665 | | (1,308 | ) | 3,357 | |||||||||||
Restructuring costs |
(440 | ) | | (86 | ) | (526 | ) | |||||||||
Gain on extinguishment of debt |
| (1,164 | ) | 454 | (710 | ) | ||||||||||
Forgivenss of debt |
| (1,437 | ) | 180 | (1,257 | ) | ||||||||||
Taxes on repatriation of foreign earnings |
| | 10,631 | 10,631 | ||||||||||||
Amortization of debt discount |
| 8,302 | (3,238 | ) | 5,064 | |||||||||||
Adjusted (Non-GAAP) |
$ | 24,072 | ||||||||||||||
Diluted shares used in computing
earnings per share |
43,449 | |||||||||||||||
Adjusted earnings per share (Non-GAAP) |
||||||||||||||||
Diluted |
$ | 0.55 | ||||||||||||||
Note: Included in GAAP and non-GAAP adjusted net income was approximately $7.0 million, net of
tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP
adjusted diluted EPS would have increased by an additional $0.16 per share.
DIODES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME Cont.
(in thousands, except per share data)
(unaudited)
CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME Cont.
(in thousands, except per share data)
(unaudited)
For the three months ended December 31, 2010:
Other | ||||||||||||||||
Operating | Income | Income Tax | ||||||||||||||
Expenses | (Expense) | Provision | Net Income | |||||||||||||
GAAP |
$ | 23,967 | ||||||||||||||
Earnings per share (GAAP) |
||||||||||||||||
Diluted |
$ | 0.52 | ||||||||||||||
Adjustments to reconcile net income
to adjusted net income: |
||||||||||||||||
Amortization of acquisition related intangible assets |
1,121 | | (314 | ) | 807 | |||||||||||
Amortization of debt discount |
| 1,943 | (465 | ) | 1,478 | |||||||||||
Forgiveness of debt |
| (1,076 | ) | 161 | (915 | ) | ||||||||||
Adjusted (Non-GAAP) |
$ | 25,337 | ||||||||||||||
Diluted shares used in computing
earnings per share |
45,867 | |||||||||||||||
Adjusted earnings per share (Non-GAAP) |
||||||||||||||||
Diluted |
$ | 0.55 | ||||||||||||||
Note: Included in GAAP and non-GAAP adjusted net income was approximately $2.1 million, net of
tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP
adjusted diluted EPS would have increased by an additional $0.05 per share.
DIODES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME Cont.
(in thousands, except per share data)
(unaudited)
CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME Cont.
(in thousands, except per share data)
(unaudited)
For the three months ended December 31, 2009:
Other | ||||||||||||||||
Operating | Income | Income Tax | ||||||||||||||
Expenses | (Expense) | Benefit | Net Income | |||||||||||||
GAAP |
$ | 14,212 | ||||||||||||||
Earnings per share (GAAP) |
||||||||||||||||
Diluted |
$ | 0.32 | ||||||||||||||
Adjustments to reconcile net income
to adjusted net income: |
||||||||||||||||
Amortization of acquisition related intangible assets |
1,185 | | (332 | ) | 853 | |||||||||||
Forgiveness of debt |
| 64 | (8 | ) | 56 | |||||||||||
Loss on extinguishment of debt |
| 28 | (11 | ) | 17 | |||||||||||
Amortization of debt discount |
| 1,831 | (714 | ) | 1,117 | |||||||||||
Adjusted (Non-GAAP) |
$ | 16,255 | ||||||||||||||
Diluted shares used in computing
earnings per share |
45,053 | |||||||||||||||
Adjusted earnings per share (Non-GAAP) |
||||||||||||||||
Diluted |
$ | 0.36 | ||||||||||||||
Note: Included in GAAP and non-GAAP adjusted net income was approximately $2.2 million, net of
tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP
adjusted diluted EPS would have increased by an additional $0.05 per share.
ADJUSTED NET INCOME
This measure consists of generally accepted accounting principles (GAAP) net income, which is
then adjusted solely for the purpose of adjusting for amortization of acquisition related
intangible assets, amortization of debt discount, impairment of long-lived assets, gain on sale of
assets, restructuring costs, loss (gain) on extinguishment of debt, forgiveness of debt, and taxes
on repatriation of foreign earnings, as discussed below. Excluding impairment of long-lived assets,
gain on sale of assets, restructuring costs, loss (gain) on extinguishment of debt, forgiveness of
debt, and taxes on repatriation of foreign earnings provides investors with a better depiction of
the Companys operating results and provides a more informed baseline for modeling future earnings
expectations. Excluding the amortization of acquisition related intangible assets and amortization
of debt discount allows for comparison of the Companys current and historic operating performance.
The Company excludes the above listed items to evaluate the Companys operating performance, to
develop budgets, to determine incentive compensation awards and to manage cash expenditures.
Presentation of the above non-GAAP measures allows investors to review the Companys results of
operations from the same viewpoint as the Companys management and Board of Directors. The Company
has historically provided similar non-GAAP financial measures to provide investors an enhanced
understanding of its operations, facilitate investors analyses and comparisons of its current and
past results of operations and provide insight into the prospects of its future performance. The
Company also believes the non-GAAP measures are useful to investors because they provide additional
information that research analysts use to evaluate semiconductor companies. These non-GAAP
measures should be considered in addition to results prepared in accordance with GAAP, but should
not be considered a substitute for or superior to GAAP results and may differ from measures used by
other companies. The Company recommends a review of net income on both a GAAP basis and non-GAAP
basis be performed to get a comprehensive view of the Companys results. The Company provides a
reconciliation of GAAP net income to non-GAAP adjusted net income.
Amortization of acquisition related intangible assets The Company excluded the
amortization of its acquisition related intangible assets including developed technologies and
customer relationships. The fair value of the acquisition related intangible assets, which was
allocated to the assets through purchase accounting, is amortized using straight-line methods which
approximate the proportion of future cash flows estimated to be generated each period over the
estimated useful lives of the applicable assets. The Company believes the exclusion of the
amortization expense of acquisition related assets is appropriate as a significant portion of the
purchase price for its acquisitions was allocated to the intangible assets that have short lives
and exclusion of the amortization expense allows comparisons of operating results that are
consistent over time for both the Companys newly acquired and long-held businesses. In addition,
the Company excluded the amortization expense as there is significant variability and
unpredictability across other companies with respect to this expense.
Amortization of debt discount The Company excluded the amortization of debt discount on
its 2.25% Convertible Senior Notes (Notes). This amortization was excluded from managements
assessment of the Companys core operating performance. Although the amortization of debt discount
is recurring in nature, the expected life of the Notes is five years as that is the earliest date
in which the Notes can be put back to the Company at par value. The amortization period ends
October 1, 2011, at which time the Company will no longer be recording an amortization of debt
discount. In addition, the Company has repurchased some of its Notes, which can make the principal
amount outstanding and related amortization vary from period to period, and as such the Company
believes the exclusion of the amortization facilitates comparisons with the results of other
periods that may reflect different principal amounts outstanding and related amortization.
Impairment of long-lived assets The Company excluded the impairment of long-lived
assets. During the second quarter of 2010, the Company impaired certain assets, which was excluded
from managements assessment of the Companys core operating performance. The Company believes the
exclusion of the impairment of long-lived assets provides investors an enhanced view of a loss the
Company may incur from time to time and facilitates comparisons with results of other periods that
may not reflect such impairments.
Gain on sale of assets The Company excluded the gain recorded for the sale assets.
During the first quarter of 2010, the Company sold assets located in Germany and this gain was
excluded from managements assessment of the Companys core operating performance. The Company
believes the exclusion of the gain on sale of assets provides investors an enhanced view of a gain
the Company may incur from time to time and facilitates comparisons with results of other periods
that may not reflect such gains.
Restructuring costs The Company recorded various restructuring charges to reduce its
cost structure in order to enhance operating effectiveness and improve profitability. These
restructuring activities impacted various functional areas of the Companys operations in several
locations and were undertaken to meet specific business objectives in light of the facts and
circumstances at the time of each restructuring event. These restructuring charges are excluded
from managements assessment of the Companys operating performance. The Company believes the
exclusion of the restructuring charges provides investors an enhanced view of the cost structure of
the Companys operations and facilitates comparisons with the results of other periods that may not
reflect such charges or may reflect different levels of such charges.
Loss (gain) on extinguishment of debt The Company excluded the loss (gain) from
extinguishment of debt from the repurchase of its Notes. The loss (gain) was excluded from
managements assessment of the Companys core operating performance. The Company believes the
exclusion of the loss (gain) on extinguishment of debt provides investors an enhanced view of a
loss (gain) the Company may incur from time to time and facilitates comparisons with results of
other periods that may not reflect such losses (gains).
Forgiveness of debt The Company excluded the forgiveness of debt related to one of its
Asia subsidiaries. This forgiveness of debt is excluded from managements assessment of our
operating performance. The Company believes the exclusion of the forgiveness of debt provides
investors an enhanced view of the adjustment the Company may incur from time to time and
facilitates comparisons with the results of other periods that may not reflect such charges.
Taxes on repatriation of foreign earnings The Company excluded the non-cash income tax
expense related to the repatriation of foreign earnings. During the first quarter of 2009, the
Company repatriated approximately $28.5 million of accumulated earnings from one of its Chinese
subsidiaries, resulting in additional non-cash federal and state income tax expense. The Company
intends to permanently reinvest overseas all of its remaining earnings from its foreign
subsidiaries. The Company believes the exclusion of the non-cash income tax expense related to the
repatriation of foreign earnings provides investors an enhanced view of a one-time occurrence and
facilitates comparisons with results of other periods that do not reflect such a non-cash income
tax expense.
ADJUSTED EARNINGS PER SHARE
This non-GAAP financial measure is the portion of the Companys GAAP net income assigned to each
share of stock, excluding amortization of acquisition related intangible assets, amortization of
debt discount, impairment of long-lived assets, gain on sale of assets, restructuring costs, loss
(gain) on extinguishment of debt, forgiveness of debt and taxes on repatriation of foreign
earnings, as described above. Excluding impairment of long-lived assets, gain on sale of assets,
restructuring costs, loss (gain) on extinguishment of debt, forgiveness of debt and taxes on
repatriation of foreign earnings provides investors with a better depiction of the Companys
operating results and provides a more informed baseline for modeling future earnings expectations,
as described in further detail above. Excluding the amortization of acquisition related intangible
assets and amortization of debt discount allows for comparison of the Companys current and
historic operating performance, as described in further detail above. This non-GAAP measure should
be considered in addition to results prepared in accordance with GAAP, but should not be considered
a substitute for or superior to GAAP results and may differ from measures used by other companies.
The Company recommends a review of diluted earnings per share on both a GAAP basis and non-GAAP
basis be performed to obtain a comprehensive view of the Companys results. Information on how
these share calculations are made is included in the reconciliation table provided.
FREE CASH FLOW (FCF)
FCF of $29.2 million and $5.5 million for fiscal year 2010 and the fourth quarter of 2010,
respectively, is a non-GAAP financial measure, which is calculated by subtracting capital
expenditures from cash flow from operations. FCF represents the cash and cash equivalents that we
are able to generate after taking into account cash outlays required to maintain or expand
property, plant and equipment. FCF is important because it allows us to pursue opportunities to
develop new products, make acquisitions and reduce debt.
DIODES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED RECONCILIATION OF NET INCOME TO EBITDA
CONSOLIDATED RECONCILIATION OF NET INCOME TO EBITDA
EBITDA represents earnings before net interest expense, income tax provision (benefit),
depreciation and amortization. Management believes EBITDA is useful to investors because it is
frequently used by securities analysts, investors and other interested parties, such as financial
institutions in extending credit, in evaluating companies in our industry and provides further
clarity on our profitability. In addition, management uses EBITDA, along with other GAAP measures,
in evaluating our operating performance compared to that of other companies in our industry because
the calculation of EBITDA generally eliminates the effects of financing, operating in different
income tax jurisdictions, and accounting effects of capital spending, including the impact of our
asset base, which can differ depending on the book value of assets and the accounting methods used
to compute depreciation and amortization expense. EBITDA is not a recognized measurement under
GAAP, and when analyzing our operating performance, investors should use EBITDA in addition to, and
not as an alternative for, income from operations and net income, each as determined in accordance
with GAAP. Because not all companies use identical calculations, our presentation of EBITDA may not
be comparable to similarly titled measures used by other companies. Furthermore, EBITDA is not
intended to be a measure of free cash flow for managements discretionary use, as it does not
consider certain cash requirements such as tax and debt service payments.
The following table provides a reconciliation of net income to EBITDA (in thousands,
unaudited):
Three Months Ended | ||||||||
December 31, | ||||||||
2010 | 2009 | |||||||
Net income (GAAP) |
$ | 23,967 | $ | 14,212 | ||||
Plus: |
||||||||
Interest expense, net (1) |
2,601 | 2,629 | ||||||
Income tax provision (benefit) |
6,134 | (3,622 | ) | |||||
Depreciation and amortization |
14,036 | 12,093 | ||||||
EBITDA (Non-GAAP) |
$ | 46,738 | $ | 25,312 | ||||
Twelve Months Ended | ||||||||
December 31, | ||||||||
2010 | 2009 | |||||||
Net income (GAAP) |
$ | 76,733 | $ | 7,513 | ||||
Plus: |
||||||||
Interest expense, net (2) |
10,043 | 10,902 | ||||||
Income tax provision |
17,839 | 1,302 | ||||||
Depreciation and amortization |
51,796 | 47,172 | ||||||
EBITDA (Non-GAAP) |
$ | 156,411 | $ | 66,889 | ||||
(1) | Includes $2.0 million and $1.8 million for the three months ended December 31, 2010 and 2009,
respectively, of amortization of debt discount. |
|
(2) | Includes $7.7 million and $8.3 million for the twelve months ended December 31, 2010 and
2009, respectively, of amortization of debt discount. |
DIODES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS
CONSOLIDATED CONDENSED BALANCE SHEETS
ASSETS
(in thousands)
(in thousands)
December 31, | December 31, | |||||||
2010 | 2009 | |||||||
CURRENT ASSETS |
||||||||
Cash and cash equivalents |
$ | 270,901 | $ | 241,953 | ||||
Short-term investment securities |
| 296,600 | ||||||
Accounts receivable, net |
129,207 | 102,989 | ||||||
Inventories |
120,689 | 89,652 | ||||||
Deferred income taxes, current |
8,276 | 7,834 | ||||||
Prepaid expenses and other |
11,679 | 11,591 | ||||||
Total current assets |
540,752 | 750,619 | ||||||
DEFFERRED INCOME TAXES, non current |
1,574 | | ||||||
PROPERTY, PLANT AND EQUIPMENT, net |
200,745 | 162,988 | ||||||
OTHER ASSETS |
||||||||
Goodwill |
68,949 | 68,075 | ||||||
Intangible assets, net |
28,770 | 34,892 | ||||||
Other |
5,760 | 5,324 | ||||||
Total assets |
$ | 846,550 | $ | 1,021,898 | ||||
DIODES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS
CONSOLIDATED CONDENSED BALANCE SHEETS
LIABILITIES AND EQUITY
(in thousands, except share data)
(in thousands, except share data)
December 31, | December 31, | |||||||
2010 | 2009 | |||||||
CURRENT LIABILITIES |
||||||||
Lines of credit and short-term debt |
$ | | $ | 299,414 | ||||
Accounts payable |
70,057 | 62,448 | ||||||
Accrued liabilities |
36,937 | 31,151 | ||||||
Income tax payable |
15,412 | 2,641 | ||||||
Convertible senior notes |
128,261 | | ||||||
Current portion of long-term debt |
418 | 373 | ||||||
Current portion of capital lease obligations |
280 | 283 | ||||||
Total current liabilities |
251,365 | 396,310 | ||||||
LONG-TERM DEBT, net of current portion |
||||||||
Convertible senior notes |
| 121,333 | ||||||
Long-term borrowings |
3,393 | 3,464 | ||||||
CAPITAL LEASE OBLIGATIONS, net of current portion |
1,380 | 1,669 | ||||||
DEFERRED INCOME TAXES, non-current |
| 7,743 | ||||||
OTHER LONG-TERM LIABILITIES |
37,520 | 40,455 | ||||||
Total liabilities |
293,658 | 570,974 | ||||||
COMMITMENTS AND CONTINGENCIES |
| | ||||||
EQUITY |
||||||||
Diodes Incorporated stockholders equity |
||||||||
Preferred stock par value $1.00 per share; 1,000,000 shares authorized;
no shares issued or outstanding |
| | ||||||
Common stock par value $0.66 2/3 per share; 70,000,000 shares authorized; 44,662,796 and 43,729,304 issued and outstanding at December 31, 2010 and
December 31, 2009, respectively |
29,775 | 29,153 | ||||||
Additional paid-in capital |
231,842 | 211,618 | ||||||
Retained earnings |
324,907 | 248,174 | ||||||
Accumulated other comprehensive loss |
(45,080 | ) | (48,311 | ) | ||||
Total Diodes Incorporated stockholders equity |
541,444 | 440,634 | ||||||
Noncontrolling interest |
11,448 | 10,290 | ||||||
Total equity |
552,892 | 450,924 | ||||||
Total liabilities and equity |
$ | 846,550 | $ | 1,021,898 | ||||